================================================================================

                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 10-Q

(MARK ONE)

     [X]  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
          EXCHANGE ACT OF 1934
               FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 2004

                                       OR

     [ ]  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
          EXCHANGE ACT OF 1934

                         Commission file number 1-11735


                              99 CENTS ONLY STORES

             (Exact name of registrant as specified in its charter)

             CALIFORNIA                                 95-2411605
     (State or other Jurisdiction           (I.R.S. Employer Identification No.)
   of Incorporation or Organization)

                 4000 UNION PACIFIC AVENUE,
                CITY OF COMMERCE, CALIFORNIA             90023
          (Address of Principal Executive Offices)     (zip code)


       Registrant's telephone number, including area code: (323) 980-8145

                                      NONE
       Former name, address and fiscal year, if changed since last report


     Indicate  by  check  mark  whether the registrant (1) has filed all reports
required  to  be  filed by Section 13 or 15(d) of the Securities Exchange Act of
1934  during  the  preceding  12  months  (or  for  such shorter period that the
registrant  was  required to file such reports) and (2) has been subject to such
filing  requirements  for  the  last  90  days.  Yes  X   No
                                                     ---     ---

     Indicate  by  check mark whether the registrant is an accelerated filer (as
defined  in  Rule  12b-2  of  the  Exchange  Act).  Yes  X   No
                                                        ---     ---

     Indicate  the  number of shares outstanding of each of the issuer's classes
of common stock as of the latest practicable date.

     Common Stock, No Par Value, 69,505,718 Shares as of November 15, 2004

================================================================================


                                        1

                                Explanatory Note:

As  a  result  of  balance  sheet  adjustments to property, accounts payable and
inventory,  made  by the Registrant following its third quarter earnings release
on  October  20,  2004,  the Registrant's financial statements contained in this
Form 10-Q reflect on its consolidated balance sheet as of September 30, 2004 (in
000's),  a  decrease  of  $1,690  in  inventory,  an increase in net property of
$10,724,  an  increase  in  other  assets  of $1,092 and an increase in accounts
payable of $10,126, in each case from the amounts reported for such items in the
third  quarter  earnings release, and on its consolidated statement of cash flow
for  the  nine  months ended September 30 2004 (in 000's), the net cash provided
from  operating  activities  is  $36,382  and  the  cash  flows  from  investing
activities is $8,884, versus $25,657 and $19,609, respectively, reported in such
earnings  release.



PART I. FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS

                                     99 CENTS ONLY STORES
                                  CONSOLIDATED BALANCE SHEETS
                           (Amounts In Thousands, Except Share Data)
                                          (UNAUDITED)

                                            ASSETS

                                                                SEPTEMBER 30,    DECEMBER 31,
                                                                    2004             2003
                                                               ---------------  --------------
                                                                          
CURRENT ASSETS:
  Cash. . . . . . . . . . . . . . . . . . . . . . . . . . . .  $        8,294   $         318
  Short-term investments. . . . . . . . . . . . . . . . . . .          93,977         145,670
  Accounts receivable, net of allowance for doubtful accounts
    of $162 as of September 30, 2004 and $143 as of December
    31, 2003. . . . . . . . . . . . . . . . . . . . . . . . .           2,420           2,245
  Income tax receivable . . . . . . . . . . . . . . . . . . .           4,972             841
  Deferred income taxes . . . . . . . . . . . . . . . . . . .          21,386          15,927
  Inventories . . . . . . . . . . . . . . . . . . . . . . . .         142,229         107,409
  Other . . . . . . . . . . . . . . . . . . . . . . . . . . .           5,130           2,717
                                                               ---------------  --------------
    Total current assets. . . . . . . . . . . . . . . . . . .         278,408         275,127

PROPERTY AND EQUIPMENT, at cost:
  Land. . . . . . . . . . . . . . . . . . . . . . . . . . . .          45,867          35,680
  Building and improvements . . . . . . . . . . . . . . . . .          65,454          53,590
  Leasehold improvements. . . . . . . . . . . . . . . . . . .         125,640         100,666
  Fixtures and equipment. . . . . . . . . . . . . . . . . . .          63,614          56,124
  Transportation equipment. . . . . . . . . . . . . . . . . .           3,601           3,217
  Construction in progress. . . . . . . . . . . . . . . . . .          26,656          35,279
                                                               ---------------  --------------
    Total property and equipment. . . . . . . . . . . . . . .         330,832         284,556
  Accumulated depreciation and amortization . . . . . . . . .        (106,482)        (81,991)
                                                               ---------------  --------------
    Property and equipment, net . . . . . . . . . . . . . . .         224,350         202,565
OTHER ASSETS:
  Long-term deferred income taxes . . . . . . . . . . . . . .           9,052           9,717
  Long-term investments in marketable securities. . . . . . .          53,655          52,789
  Deposits. . . . . . . . . . . . . . . . . . . . . . . . . .             624             534
  Long-term investments in partnerships . . . . . . . . . . .               -           4,366
  Other . . . . . . . . . . . . . . . . . . . . . . . . . . .           8,220           8,140
                                                               ---------------  --------------
                                                                       71,551          75,546
                                                               ---------------  --------------
     Total assets . . . . . . . . . . . . . . . . . . . . . .  $      574,309   $     553,238
                                                               ===============  ==============
<FN>

    The accompanying notes are an integral part of these consolidated financial statements.



                                        2



                                   99 CENTS ONLY STORES
                                 CONSOLIDATED BALANCE SHEETS
                          (Amounts In Thousands, Except Share Data)
                                         (UNAUDITED)

                            LIABILITIES AND SHAREHOLDERS' EQUITY


                                                               SEPTEMBER 30,   DECEMBER 31,
                                                                    2004           2003
                                                               --------------  -------------
                                                                         
CURRENT LIABILITIES:
  Current portion of capital lease obligation . . . . . . . .  $           40  $          40
  Accounts payable. . . . . . . . . . . . . . . . . . . . . .          54,412         27,903
  Accrued expenses:
    Payroll and payroll-related . . . . . . . . . . . . . . .           3,861          3,592
    Sales tax . . . . . . . . . . . . . . . . . . . . . . . .           3,697          4,749
    Litigation reserve. . . . . . . . . . . . . . . . . . . .           6,278            278
    Other . . . . . . . . . . . . . . . . . . . . . . . . . .           5,952          4,344
  Workers' compensation . . . . . . . . . . . . . . . . . . .          23,964         16,319
                                                               --------------  -------------
    Total current liabilities . . . . . . . . . . . . . . . .          98,204         57,225
                                                               --------------  -------------

LONG-TERM LIABILITIES:
  Deferred compensation liability . . . . . . . . . . . . . .           2,540          2,114
  Deferred rent . . . . . . . . . . . . . . . . . . . . . . .           2,640          2,460
  Capitalized lease obligation, net of current portion. . . .           1,518          1,553
                                                               --------------  -------------
    Total long-term liabilities . . . . . . . . . . . . . . .           6,698          6,127
                                                               --------------  -------------

COMMITMENTS AND CONTINGENCIES:. . . . . . . . . . . . . . . .               -              -

SHAREHOLDERS' EQUITY:
  Preferred stock, no par value
    Authorized-1,000,000 shares
    Issued and outstanding-none . . . . . . . . . . . . . . .               -              -
  Common stock, no par value
    Authorized-200,000,000 shares
    Issued and outstanding - 69,493,760 at September 30, 2004
      and 72,032,788 at December 31, 2003 . . . . . . . . . .         212,046        210,893
  Retained earnings . . . . . . . . . . . . . . . . . . . . .         257,361        278,993
                                                               --------------  -------------
                                                                      469,407        489,886
                                                               --------------  -------------
  Total liabilities and shareholders' equity. . . . . . . . .  $      574,309  $     553,238
                                                               ==============  =============
<FN>

   The accompanying notes are an integral part of these consolidated financial statements.



                                        3



                                   99 CENTS ONLY STORES
                             CONSOLIDATED STATEMENTS OF INCOME
              THREE MONTHS AND NINE MONTHS ENDED SEPTEMBER 30, 2004 AND 2003
                       (Amounts In Thousands, Except Per Share Data)
                                        (Unaudited)


                                                 THREE MONTHS ENDED    NINE MONTHS ENDED
                                                    SEPTEMBER 30,         SEPTEMBER 30,
                                                  2004       2003       2004       2003
                                                ---------  ---------  ---------  ---------
                                                                     
NET SALES:
  99 Cents Only Stores . . . . . . . . . . . .  $229,064   $200,567   $674,807   $580,331
  Bargain Wholesale. . . . . . . . . . . . . .     9,881     10,969     31,454     34,660
                                                ---------  ---------  ---------  ---------
                                                 238,945    211,536    706,261    614,991
COST OF SALES. . . . . . . . . . . . . . . . .   147,865    128,659    437,682    369,913
                                                ---------  ---------  ---------  ---------
  Gross profit . . . . . . . . . . . . . . . .    91,080     82,877    268,579    245,078
OPERATING COSTS:
  Selling, general and administrative expenses    75,356     58,437    219,462    164,038
  Depreciation and amortization. . . . . . . .     9,203      6,317     24,524     16,934
                                                ---------  ---------  ---------  ---------
                                                  84,559     64,754    243,986    180,972
                                                ---------  ---------  ---------  ---------
  Operating income . . . . . . . . . . . . . .     6,521     18,123     24,593     64,106

OTHER INCOME (EXPENSE):
  Investment income. . . . . . . . . . . . . .     1,266      1,280      2,749      2,649
  Interest expense . . . . . . . . . . . . . .       (30)       (31)       (91)       (94)
  Other. . . . . . . . . . . . . . . . . . . .         -        360          -      1,080
                                                ---------  ---------  ---------  ---------
                                                   1,236      1,609      2,658      3,635
  Income before provision for income taxes . .     7,757     19,732     27,251     67,741
PROVISION FOR INCOME TAXES . . . . . . . . . .     3,041      7,630     10,669     26,195
                                                ---------  ---------  ---------  ---------
NET INCOME . . . . . . . . . . . . . . . . . .  $  4,716   $ 12,102   $ 16,582   $ 41,546
                                                =========  =========  =========  =========

NET EARNINGS PER COMMON SHARE:
  Basic. . . . . . . . . . . . . . . . . . . .  $   0.07   $   0.17   $   0.23   $   0.58
  Diluted. . . . . . . . . . . . . . . . . . .  $   0.07   $   0.17   $   0.23   $   0.57
SHARES USED IN COMPUTATION OF NET EARNINGS
PER COMMON SHARE:
  Basic. . . . . . . . . . . . . . . . . . . .    69,500     71,929     71,001     71,513
  Diluted. . . . . . . . . . . . . . . . . . .    69,746     73,033     71,429     72,306
<FN>

  The accompanying notes are an integral part of these consolidated financial statements.



                                        4



                               99 CENTS ONLY STORES
                       CONSOLIDATED STATEMENTS OF CASH FLOWS
                   NINE MONTHS ENDED SEPTEMBER 30, 2004 AND 2003
                             (Amounts in Thousands)
                                   (Unaudited)


                                                          SEPTEMBER 30,
                                                         2004       2003
                                                       ---------  ---------
                                                            
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net income. . . . . . . . . . . . . . . . . . . . .  $ 16,582   $ 41,546
    Adjustments to reconcile net income to net cash
    provided by operating activities:
    Depreciation and amortization . . . . . . . . . .    24,524     16,815
    Tax benefit from exercise of non-qualified
      employee stock options. . . . . . . . . . . . .       195     10,608
    Changes in assets and liabilities associated with
    operating activities:
    Accounts receivable . . . . . . . . . . . . . . .      (175)       183
    Inventories . . . . . . . . . . . . . . . . . . .   (34,820)   (23,071)
    Deferred income taxes . . . . . . . . . . . . . .    (4,795)         -
    Other assets. . . . . . . . . . . . . . . . . . .    (2,156)    (2,361)
    Accounts payable. . . . . . . . . . . . . . . . .    26,509       (135)
    Accrued expenses. . . . . . . . . . . . . . . . .     6,824      1,228
    Workers' compensation . . . . . . . . . . . . . .     7,645        687
    Income taxes. . . . . . . . . . . . . . . . . . .    (4,131)   (15,262)
    Deferred rent . . . . . . . . . . . . . . . . . .       180        190
    Due from shareholders . . . . . . . . . . . . . .         -       (947)
                                                       ---------  ---------
Net cash provided by operating activities . . . . . .    36,382     29,481
                                                       ---------  ---------
CASH FLOWS FROM INVESTING ACTIVITIES:
  Purchases of property and equipment . . . . . . . .   (43,466)   (66,381)
  Net sales of short-term and long-term investments .    50,827      6,464
  Investment in partnerships. . . . . . . . . . . . .     1,523        129
                                                       ---------  ---------
Net cash provided by (used in) investing activities .     8,884    (59,788)
                                                       ---------  ---------
CASH FLOWS FROM FINANCING ACTIVITIES:
  Payments of capital lease obligation. . . . . . . .       (35)       (32)
  Repurchase of Company stock.. . . . . . . . . . . .   (38,213)         -
  Proceeds from exercise of stock options . . . . . .       958     24,408
                                                       ---------  ---------
Net cash (used in) provided by financing activities .   (37,290)    24,376
                                                       ---------  ---------
NET INCREASE (DECREASE) IN CASH . . . . . . . . . . .     7,976     (5,931)
CASH, beginning of period . . . . . . . . . . . . . .       318      7,985
                                                       ---------  ---------
CASH, end of period . . . . . . . . . . . . . . . . .  $  8,294   $  2,054
                                                       =========  =========
<FN>

  The accompanying notes are an integral part of these consolidated financial
                                  statements.



                                        5

                              99 CENTS ONLY STORES
                 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)


1.   BASIS OF PRESENTATION

     The  accompanying  unaudited  consolidated  financial  statements have been
prepared  in  conformity  with  accounting  principles generally accepted in the
United  States of America. However, certain information and footnote disclosures
normally included in financial statements prepared in conformity with accounting
principles  generally accepted in the United States of America have been omitted
or  condensed  pursuant  to  the  rules  and  regulations  of the Securities and
Exchange  Commission  (SEC). These statements should be read in conjunction with
the  Company's  December 31, 2003 audited financial statements and notes thereto
included  in  the  Company's  Form  10-K filed March 15, 2004. In the opinion of
management,  these  interim  consolidated  financial  statements  reflect  all
adjustments  (consisting  of  normal recurring adjustments) necessary for a fair
statement  of  the consolidated financial position and results of operations for
each of the periods presented. The results of operations and cash flows for such
periods  are  not  necessarily indicative of results to be expected for the full
year.

CONCENTRATION  OF  OPERATIONS

     As  of  September  30,  2004,  the  Company had 217 99 Cents Only Stores in
operation, comprised of 155 stores in California, 11 stores in Nevada, 18 stores
in  Arizona  and  33 stores in Texas. The Company plans to open a total of three
stores  in the fourth quarter of 2004, two in California and one in Arizona. The
Company  also  plans  to  move  the opening of several Texas locations that were
previously scheduled to open in the fourth quarter of 2004, to the first quarter
of 2005. In 2005, the Company plans to open at least 25 stores, primarily in its
traditional  markets,  focusing  on  California and Arizona. The Company expects
that it will continue to open additional stores in Nevada and Texas as well. The
Company's  results  of  operations  and  financial  condition  are substantially
dependent  upon  general  economic  trends  and various environmental factors in
these  regions.


2.   EARNINGS PER COMMON SHARE

     "Basic"  earnings  per  share  is  computed  by  dividing net income by the
weighted  average  number of shares outstanding for the fiscal period. "Diluted"
earnings  per  share  is  computed  by  dividing  net income by the total of the
weighted  average  number  of  shares  outstanding  plus  the dilutive effect of
outstanding stock options (applying the treasury stock method).

     A reconciliation of the basic weighted average number of shares outstanding
and  the  diluted  weighted  average  number of shares outstanding for the three
month  and nine month periods ended September 30, 2004 and 2003 follows (amounts
in  thousands):



                                              3 MONTHS ENDED  9 MONTHS ENDED
                                              --------------  --------------
                                               SEPTEMBER 30,   SEPTEMBER 30,
                                              --------------  --------------
                                               2004    2003    2004    2003
                                              ------  ------  ------  ------
                                                          
Weighted average number of common shares
  outstanding-Basic. . . . . . . . . . . . .  69,500  71,929  71,001  71,513
Dilutive effect of outstanding stock options     246   1,104     428     793
                                              ------  ------  ------  ------
Weighted average number of common shares
  outstanding-Diluted. . . . . . . . . . . .  69,746  73,033  71,429  72,306
                                              ======  ======  ======  ======


     For  the three months and nine months ended September 30, 2004, 4.5 million
stock  option shares and 2.5 million shares respectively, were excluded from the
weighted  average  number  of  common  shares  outstanding  because  they  were
anti-dilutive.  For  the  three months and nine months ended September 30, 2003,
2.1  million  stock  option  shares  and  2.0  million shares respectively, were
excluded  from  the weighted average number of common shares outstanding because
they  were  anti-dilutive.

     The  Company  has  elected  to  continue  to  measure  compensation  costs
associated  with


                                        6

its  stock option plan under APB Opinion No. 25, "Accounting for Stock Issued to
Employees".  Accordingly,  under  Statement  of  Financial  Accounting Standards
(SFAS)  No.  123,  "Accounting  for  Stock-Based  Compensation," had the Company
applied the fair value based method of accounting, which is not required, to all
grants of stock options, the Company would have recorded additional compensation
expense  and  pro forma net income and earnings per share amounts as follows for
the three month and nine month periods ended September 30, 2004 and 2003:



                (Amounts in thousands, except for per share data)

                          3 MONTHS    3 MONTHS    9 MONTHS    9 MONTHS
                             ENDED       ENDED       ENDED       ENDED
                         SEPTEMBER   SEPTEMBER   SEPTEMBER   SEPTEMBER
                               30,         30,         30,         30,
                              2004        2003        2004        2003
                         ----------  ----------  ----------  ----------
                                                 
Net income, as reported  $    4,716  $   12,102  $   16,582  $   41,546
Additional compensation
expense net of tax  . .       2,110       2,578       6,262       6,548
                         ----------  ----------  ----------  ----------
Pro forma net income. .  $    2,606  $    9,524  $   10,320  $   34,998
                         ==========  ==========  ==========  ==========
Earnings per share:
Basic-as reported . . .  $     0.07  $     0.17  $     0.23  $     0.58
Basic-pro forma . . . .  $     0.04  $     0.13  $     0.15  $     0.49
Diluted-as reported . .  $     0.07  $     0.17  $     0.23  $     0.57
Diluted-pro forma . . .  $     0.04  $     0.13  $     0.14  $     0.48


These  pro  forma  amounts  were determined by estimating the fair value of each
option  on  its grant date using the Black-Scholes option-pricing model with the
following  assumptions:



                                  3 MONTHS    3 MONTHS    9 MONTHS    9 MONTHS
                                     ENDED       ENDED       ENDED       ENDED
                                 SEPTEMBER   SEPTEMBER   SEPTEMBER   SEPTEMBER
                                       30,         30,         30,         30,
                                      2004        2003        2004        2003
                                 ----------  ----------  ----------  ----------
                                                         
Risk free interest rate . . . .       4.74%       3.94%       4.74%       3.94%
Expected life . . . . . . . . .  4.8 Years   5.2 Years   4.8 Years   5.2 Years
Expected stock price volatility       48.7%       50.2%       48.7%       50.2%
Expected dividend yield . . . .       None        None        None        None


3.  INVESTMENTS

     Investments  in debt and equity securities are recorded as required by SFAS
No. 115, "Accounting for Certain Investments in Debt and Equity Securities." The
Company's  investments  are  comprised primarily of investment grade federal and
municipal  bonds and commercial paper. As of September 30, 2004 and December 31,
2003,  the fair value of investments equal the carrying values and were invested
as  follows  (amounts  in  thousands):



                                   MATURITY                          MATURITY
                                   --------                          --------

                       SEPTEMBER   WITHIN 1   1 YEAR OR   DEC. 31,   WITHIN 1   1 YEAR OR
                       ----------  ---------  ----------  ---------  ---------  ----------
                        30, 2004     YEAR        MORE       2003       YEAR        MORE
                       ----------  ---------  ----------  ---------  ---------  ----------
                                                              
Municipal & Federal
Agency Bonds. . . . .  $   76,649  $  44,446  $   32,203  $  89,010  $  59,271  $   29,739
Corporate Securities.      37,747     16,295      21,452     39,451     16,401      23,050
Commercial Paper. . .      33,236     33,236           -     69,998     69,998           -
                       ----------  ---------  ----------  ---------  ---------  ----------
                       $  147,632  $  93,977  $   53,655  $ 198,459  $ 145,670  $   52,789
                       ==========  =========  ==========  =========  =========  ==========


4.  NEW  AUTHORITATIVE  PRONOUNCEMENTS

     In  January  2004,  the  FASB issued FIN No. 46, "Consolidation of Variable
Interest  Entities." FIN No. 46 establishes a new and far-reaching consolidation
accounting  model.  Although FIN No. 46 was initially focused on special purpose
entities,  the applicability of FIN No. 46 goes beyond such entities, regardless
of  whether  the  Company  has  voting or ownership control of such entities. In
response  to  a  number  of  comment  letters  and


                                        7

implementation  questions,  in  December 2003 the FASB issued FIN No. 46R, which
delayed  the  effective  date of FIN No. 46 for certain entities until March 31,
2004,  and  provided  clarification  regarding  other implementation issues. The
Company  adopted FIN No. 46 in its quarter ended March 31, 2004. Adoption of FIN
No.  46  has not had a significant impact on the Company's financial position or
results  of  operations.

     On  March  31,  2004,  the  FASB ratified the consensus reached by the Task
Force  on  EITF  Issue No. 03-1, "The Meaning of Other-Than-Temporary Impairment
and  Its  Application  to  Certain  Investments  ("Issue  No. 03-1"). Issue 03-1
provides  guidance  for  determining  when an investment is considered impaired,
whether  that  impairment  is  other  than  temporary, and the measurement of an
impairment loss. The guidance also includes accounting considerations subsequent
to  the  recognition  of an other-than-temporary impairment and requires certain
disclosures  about  unrealized  losses  that  have  not  been  recognized  as
other-than-temporary  impairments.  Issue No. 03-1 is applicable for investments
in  (a)  debt  and  equity securities that are within the scope of SFAS No. 115,
"Accounting  for  Certain  Investments  in  Debt and Equity Securities", and (b)
equity  securities  not  subject to SFAS No. 115 and not accounted for under the
equity  method of Accounting Principles Board Opinion No. 18, "The Equity Method
of  Accounting  for  Investments  in  Common  Stock"  (considered  "cost  method
investments"). For each category of investment disclosed in accordance with SFAS
No.  115,  disclosures  are  required  in the annual financial statements of the
aggregate  amount  of  unrealized  losses  and  the  related fair value of those
investments  with  unrealized  losses,  segregated  by  those  investments  in a
continuous  unrealized  loss  position for less than 12 months and those in such
position  for  12  months  or longer. Additional information must be provided to
allow  financial  statement  users  to  understand the information considered in
reaching  a  conclusion  that  any  impairments  are  not  other-than-temporary.
Additional disclosures are required for cost method investments. The guidance in
Issue  No.  03-1  for evaluating whether an investment is other-than-temporarily
impaired  was  originally  set  to  be effective for reporting periods beginning
after June 15, 2004. For investments accounted for pursuant to SFAS No. 115, the
disclosure  requirements  under  Issue  No.  03-1  discussed  above  were  to be
effective for annual financial statements for fiscal years ending after December
15,  2003.  For  all  other  investments within the scope of Issue No. 03-1, the
disclosures were to be effective in annual financial statements for fiscal years
ending  after June 15, 2004. FASB Staff Position (FSP) EITF Issue No. 03-1-1 has
delayed  the effective date of paragraphs 10-20 of EITF Issue No. 03-1 until the
implementation guidance within proposed FSP EITF Issue 03-1a has been finalized.
The  Company  will  reflect  the  disclosures  required by Issue No. 03-1 in its
annual  financial  statements  in accordance with effective dates established by
Issue  No.03-1  when  adopted. The adoption of Issue No. 03-1 is not expected to
have  a  material  impact  on  the  Company's consolidated financial statements.

5.  RELATED-PARTY  TRANSACTIONS

     The Company currently leases 13 retail facilities and a parking lot for one
of  these  stores  from  its  principal  shareholders or their related entities.
Rental  expense  for  these  facilities  was  approximately  $2.0  million, $2.3
million, and $2.2 million in 2001, 2002 and 2003, respectively, and $1.7 million
for  the  nine  month  period  ended September 30, 2004. In addition, one of the
Company's  outside  directors  is  a  trustee of a trust that owns a property on
which  the  Company operates a single store. Rent expense on this store amounted
to  $0.3  million  in  each  of 2001, 2002 and 2003 and was $0.2 million for the
nine-month  period ended September 30, 2004. The lease term on this facility was
extended  by  a  five-year  option  during the quarter ended September 30, 2004.

     Effective  September 30, 2000, the Company sold its discontinued operation,
Universal  International, Inc., to a company owned 100% by Dave and Sherry Gold,
both  significant shareholders of 99 Cents Only Stores. The sale price consisted
of  $33.9  million  in  cash  and was collected at closing.  These proceeds were
invested  in  the  Company's  investment  accounts.  Mr.  Gold  is  also CEO and
Chairman  of  99  Cents  Only Stores.  In connection with this sale a management
services and lease agreement was entered into between Universal and the Company.
The  service agreement provided for the Company to render certain administrative
services  to  Universal,  including  information technology support, accounting,
buying  and  human resource functions.  The Company charged Universal management
fees  for these services.  The lease agreement involved the property that served
as  Universal's  primary  warehouse  and  distribution  facility.  The lease was
structured  on  a  triple net basis and provided for rental payments of $120,000
per  month.  Resolution  of  Universal post closing business issues required the
extension  of  the  service  agreement  and lease arrangement with 99 Cents Only
Stores  to  December 2003. The service and lease agreements with Universal ended
as  of  December  15,  2003  and  there  are no remaining amounts due to or from
Universal  under  these  agreements. In 2004, the Company has not engaged in any
transactions  with  Universal.

     The  following  is  a  summary  of the transactions between the Company and
Universal  for


                                        8

2001,  2002,  and  2003  and  a  reconciliation  of  amounts  due  to/from  the
shareholders resulting from such transactions (amounts in thousands):



                                                                      BALANCE (TO)
                            INVENTORY      INVENTORY                      FROM
      MANAGEMENT   RENTAL    SALES TO   PURCHASES FROM    PAYMENTS    SHAREHOLDERS
YEAR     FEES      INCOME   UNIVERSAL      UNIVERSAL      RECEIVED    END OF PERIOD
                                                   

2001  $     3,695  $ 1,440  $    4,693               -    ($11,483)         ($1,655)
2002  $     1,500  $ 1,440           -           ($460)  $     407   $        1,232
2003  $     1,440  $ 1,380           -               -     ($4,052)               -



6.   OPERATING SEGMENTS

     The  Company has two business segments; 99 Cents Only Stores' retail stores
and  a wholesale division, Bargain Wholesale. 99 Cents Only Stores retail stores
carry  primarily consumable merchandise. A majority of the retail product mix is
recognizable  brand-name  merchandise.  The  Company's  stores primarily offer a
broad assortment of regularly available goods, as well as a wide variety of high
quality,  close-out items. Bargain Wholesale sells similar merchandise to local,
regional  and  national  retailers,  exporters  and  distributors.

     The  accounting  policies  of  the segments are described in the summary of
significant  accounting  policies  noted  in the Company's Annual Report on Form
10-K  for  the  year  ended  December  31,  2003.  The Company evaluates segment
performance  based on the net sales and gross profit of each segment. Management
does  not  track  segment  data  or  evaluate  segment performance on additional
financial  information.  As  such,  there are no separately identifiable segment
assets  nor  are  there  any  separately  identifiable statements of income data
(below  gross  profit)  to  be  disclosed.

     The  Company  accounts  for  inter-segment  transfers  at  cost through its
inventory  accounts.

     The  wholesale division accounts for under 5% of total revenue year to date
at  September 30, 2004. The Company had no customers representing more than 3.0%
of  Bargain  Wholesale's net sales. Substantially all of the Company's net sales
were  to  customers  located  in  the  United  States.

     Reportable  segment  information for the three and nine month periods ended
September  30,  2004  and  2003  follows  (amounts  in  thousands):



THREE MONTHS ENDED
    SEPTEMBER 30     RETAIL   WHOLESALE    TOTAL
                    --------  ----------  --------
                                 

2004
- ----
Net sales. . . . .  $229,064  $    9,881  $238,945
Gross margin . . .    89,118       1,962    91,080

2003
- ----
Net sales. . . . .  $200,567  $   10,969  $211,536
Gross margin . . .    80,699       2,178    82,877


NINE MONTHS ENDED
   SEPTEMBER 30      RETAIL    WHOLESALE   TOTAL
                    --------  ----------  --------

2004
- ----
Net sales. . . . .  $674,807  $   31,454  $706,261
Gross margin . . .   262,337       6,242   268,579

2003
- ----
Net sales. . . . .  $580,331  $   34,660  $614,991
Gross margin . . .   238,219       6,859   245,078



                                        9

7.  CONTINGENCIES

     In  view  of  the  inherent  difficulty  of predicting the outcome of legal
matters of the nature identified below, the Company cannot state with confidence
what  the eventual outcome of these matters will be. Based on current knowledge,
these  matters  are  not presently expected to have a material adverse effect on
the  Company's  financial  condition  or  liquidity,  but  could have a material
adverse  effect on the Company's results of operations for the accounting period
or  periods  in  which  they  might  be  resolved.

     Gillette Company vs. 99 Cents Only Stores (Los Angeles Superior Court). The
trial in the lawsuit filed by the Gillette Company against 99 Cents Only Stores,
arising  out  of  a  dispute  over  the interpretation of a contract between the
parties, has concluded. Gillette was suing for breach of contract, alleging that
the  Company  owes  Gillette  an  additional principal sum of approximately $2.1
million  (apart from the approximately $1 million already paid to Gillette), and
the  Company  cross-complained  against  Gillette,  alleging breach of contract,
fraud  and  unfair business acts. The jury's verdict resulted in a net liability
to  the  Company  of  the  principal  sum  of approximately $0.3 million, a $0.5
million verdict for Gillette on its complaint and a $0.2 million verdict for the
Company  on  its  cross  complaint. In post trial motions, the court vacated and
ordered a new trial as to the $0.5 million verdict for Gillette on its complaint
and  dismissed  the $0.2 million verdict for the Company on its cross complaint.
Both  parties  have  appealed  from  these  post  trial  rulings.

     Melgoza  vs. 99 Cents Only Stores (Los Angeles Superior Court); Ramirez vs.
99  Cents  Only Stores (Los Angeles Superior Court).  On May 7, 2003, Melgoza, a
former  Store  Manager,  filed  a putative class action on behalf of himself and
others  similarly  situated.  The  suit  alleges  that  the  Company  improperly
classified  Store  Managers  in  the  Company's California stores as exempt from
overtime  requirements  as  well  as  meal/rest  periods and other wage and hour
requirements  imposed  by  California  law.  Each  store typically has one Store
Manager  and  two  or three Assistant Store Managers. Pursuant to the California
Labor  Code,  the  suit seeks to recover unpaid overtime compensation, penalties
for  failure to provide meal and rest periods, waiting time penalties for former
employees,  interest,  attorney fees, and costs. The suit also charges, pursuant
to  California's  Business  and Professions Code section 17200, that the Company
engaged in unfair business practices by failing to make such payments, and seeks
payment  of all such wages (in the form of restitution) for the four-year period
preceding  the filing of the case through the present. On June 9, 2004, Ramirez,
a  former  Assistant  Manager who is represented by the same counsel as Melgoza,
filed  a  putative  class  action complaint that makes the same allegations with
respect to current and former Assistant Managers at our stores that are named in
the  Melgoza  action with respect to our current and former Store Managers.  The
Ramirez  complaint  also  added claims for additional penalties on behalf of all
purported  class  members  under  California's  new  Labor Code Private Attorney
General  Act  of  2004.  On October 8, 2004, the Court issued an Order providing
tentative  approval  of  the  settlement  agreement previously executed in these
actions,  and  ordered a December 20, 2004 hearing date on an order of permanent
approval.  The Company provided a reserve of $6.0 million for this matter in the
quarter  ended  March  31,  2004.

     Galvez  and Zaidi v. 99 Cents Only Stores (Los Angeles Superior Court).  On
August  9,  2004,  Galvez  and  Zaidi  filed  a  putative  class  action  making
substantially  the  same allegations as were made in the Melgoza complaint, plus
an  additional  claim for unreimbursed mileage.  The Company intends to demur to
this  new action. This matter has been deemed related to the Melgoza and Ramirez
cases  and  has  been  stayed  pending  the  conclusion  of  those  cases.

     Ortiz  and  Perese  vs. 99 Cents Only Stores (U.S. District Court, Southern
District  of  Texas).  On  July  23,  2004,  the  plaintiffs  filed  a  putative
collective action under the federal Fair Labor Standards Act alleging that Store
Managers and Assistant Managers in the Company's Arizona, California, Nevada and
Texas  stores  were  misclassified  as  exempt  employees  under federal law and
seeking  to  recover  allegedly  unpaid  overtime  wages  for  these  employees.

     On  June  15,  2004,  David  Harkness filed a class action suit against the
Company  and  certain  of  its  executive officers in the United States District
Court  for  the Central District of California. Harkness, who seeks to represent
all who purchased shares of the Company's common stock between March 11 and June
10,  2004,  alleges that the Company's public statements during the class period
violated  the  Securities Exchange Act of 1934 by failing to adequately describe
various aspects of the Company's operations and prospects. Two other plaintiffs,
Ralph  Schwartz  and Samuel Toovy, filed complaints in the same court on June 24
and  July  2,  2004,  respectively,  making  substantially  the same allegations


                                       10

against the same defendants and seeking to represent the same putative class. On
June  16,  2004,  another alleged shareholder, Paul Doherty, filed a shareholder
derivative  suit in Los Angeles County Superior Court, repeating the allegations
of  the  Harkness complaint and demanding, purportedly on behalf of the Company,
damages and other relief against certain of the Company's executive officers and
directors  for  alleged  breaches  of  fiduciary  and  other  duties.


ITEM  2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
               OF OPERATIONS

GENERAL

     99 Cents Only Stores (the Company) has two business segments; 99 Cents Only
Stores' retail stores and a wholesale division, Bargain Wholesale. 99 Cents Only
Stores' retail  stores carry primarily consumable merchandise. A majority of the
retail  product mix is recognizable brand-name merchandise. The Company's stores
primarily  offer  a  broad  assortment of regularly available goods as well as a
wide  variety  of high quality, close-out items. Bargain Wholesale sells similar
merchandise  to  local,  regional  and  national  retailers,  exporters  and
distributors.

     99  Cents  Only Stores increased its net sales, operating income and income
from  continuing operations in each year from 1999 to 2002. In 2003, the Company
had  net  sales  of  $862.5  million,  operating income of $87.4 million and net
income  of  $56.5 million. Sales increased 20.8% over 2002. Operating income and
net  income  decreased 3.4% and 4.1%, respectively, from 2002. From 2000 through
2003,  the  Company  had  a  compound annual growth rate in net sales, operating
income  and  net  income  of 24.0%, 13.4% and 14.3%, respectively. For the three
months  ended  September  30, 2004, the Company had net sales of $238.9 million,
operating  income  of  $6.5  million  and  net income of $4.7 million. Operating
income  and  net  income  decreased 64.0% and 61.0%, respectively, for the third
quarter of 2004 compared to the third quarter of 2003. For the nine months ended
September  30,  2004,  the  Company  had  net sales of $706.3 million, operating
income  of  $24.6  million and net income of $16.6 million. Operating income and
net  income  decreased  61.6% and 60.1%, respectively, for the nine months ended
September  30,  2004  compared  to  the  nine  months  ended September 30, 2003.

     During the three-year period ended December 31, 2003, average net sales per
estimated  saleable  square foot (computed for 99 Cents Only Stores open for the
full  year)  declined  from  $318  per square foot to $308 per square foot. This
trend  reflects  the  Company's  efforts  during  this  period  to target larger
locations  for  new store development. As of September 30, 2004, existing stores
average  approximately  22,000  gross  square feet. From January 1, 2001 through
September 30, 2004, the Company opened 122 new stores that average approximately
24,700  gross square feet. During this period the Company has targeted new store
locations  between  16,000  and  28,000  gross  square feet. It is the Company's
experience  that larger stores generally have lower average net sales per square
foot  than  smaller  stores. However the Company believes the larger stores have
provided  a  more pleasant shopping experience for the customer with wider aisle
space  and  a broader display of products. During the three years ended December
31,  2003,  average  net sales per store (computed for 99 Cents Only Stores open
for  the  full  year)  increased from $4.5 million to $4.9 million. However, for
2004  the  substantially  lower sales levels of the Texas stores will reduce the
overall  net  annual  sales  per  store.

     From 2000 to 2003 the Company grew the number of stores between 20% and 25%
annually.  The  Company  has  reduced  its  previous  planned  store growth rate
starting  in the fourth quarter of 2004 and continuing through 2005. The Company
plans  to  add a total of 3 stores in the fourth quarter of 2004, and expects to
end  2004  with  220  stores  for an estimated annual store count growth rate of
16.4%.  The Company expects to open at least 25 new stores in 2005, primarily in
its  traditional  markets,  focusing on California and Arizona. The reduction in
the  previously  planned  number  of store openings during the fourth quarter of
2004  and  fiscal  year  2005  should  help  allow the Company to concentrate on
improving  results  of  operations  and  enhancing  management  and  systems
infrastructure  to  support  greater  growth  in  future  years.

     Management  continues  to  believe  future  retail sales growth will result
primarily  from  new  store  openings  in  our  existing territories and through
expansion  into  new  territories.  The Company has stores in California, Texas,
Nevada  and  Arizona  and  believes


                                       11

that  its  concept,  including  consistently  offering  a  broad  selection  of
name-brand  consumables,  at  value  pricing,  in  a  convenient store format is
portable  to  other  densely  populated  areas  of  the  country.  In  selecting
locations, the Company considers lease acquisitions or purchase opportunities as
they  become  known  to  the  Company  and  may make acquisitions of a chain, or
chains,  of  clustered  retail sites in densely populated regions, primarily for
the  purpose  of  acquiring  favorable  store  locations.  From time to time the
Company  may  close  stores  as a result of lease expirations, eminent domain or
other  reasons.  See  Risk  Factor  "We  depend mainly on new store openings for
future  growth."


CRITICAL ACCOUNTING POLICIES AND ESTIMATES

     The  preparation  of  financial  statements  requires  management  to  make
estimates  and  assumptions  that  affect  reported  earnings. The estimates and
assumptions  are  evaluated  on  an  on-going  basis and are based on historical
experience  and  on  other  factors  that  management  believes  are reasonable.
Estimates and assumptions include, but are not limited to, the areas of customer
receivables,  inventories,  long-lived  asset  impairments,  income  taxes,
self-insurance  reserves,  and  commitments  and  contingencies.

     The  Company  believes  that  the  following represent the areas where more
critical  estimates and assumptions are used in the preparation of the financial
statements:

     LONG-LIVED  ASSET  IMPAIRMENTS:  The  Company  records impairments when the
carrying  amounts  of  long-lived  assets  are determined not to be recoverable.
Impairment  is  assessed and measured by an estimate of undiscounted future cash
flows expected to result from the use of the asset and its eventual disposition.
Changes  in market conditions can impact estimated future cash flows from use of
these  assets  and impairment charges may be required should such changes occur.

     SELF-INSURANCE  RESERVES:  The  Company  is  self-insured  for its workers'
compensation  claims in California. The Company provides for losses based on the
total  estimated  cost of actual claims reported and an estimate of incurred but
not  reported  claims  incorporating the latest available actuarially determined
information.  If current claims or spending trends differ from historical trends
used  in  the  last  actuarial evaluation, the Company may be required to record
adjustments  to its workers' compensation reserve, which could materially impact
future  results. The Company has never discounted for the time value of money in
its projected future cash outlays for existing workers' compensation claims.

     INVENTORY  RESERVES:  The Company provides a reserve for obsolescence based
on  historical  trends and specific identification. Shrinkage is estimated, on a
store-by-store  basis,  for  the  period  from the last inventory date, based on
historical  shrinkage  losses and may be subject to change based on a variety of
factors,  including  condition  of  product,  inventory  handling  and  control
procedures, condition of close-out products, product expiration dates and timely
sell  through.

UNIVERSAL INTERNATIONAL (DISCONTINUED OPERATIONS)

     In  December 1999, the Company determined it would be in its best interest,
and that of its shareholders, to focus its efforts on increasing the growth rate
of  99  Cents  Only Stores. In conjunction with its revised growth strategy, the
Company  decided  to  sell  its Universal International, Inc. and Odd's-n-End's,
Inc. subsidiaries (together "Universal"). Universal operated a multi-price point
variety  chain, with 65 stores located in the Midwest, Texas and New York, under
the  trade names Only Deals and Odd's-N-End's. Among other factors at that time,
the  Company considered its successful opening of its first 99 Cents Only Stores
outside  of  Southern California, in Las Vegas, Nevada. Given the success of the
Las  Vegas,  Nevada  stores,  the Company believed that the 99 Cents Only Stores
concept  was  portable to areas outside of Southern California. As a result, the
Company focused greater management resources to increasing its store growth rate
and expanding aggressively into Nevada, Arizona and, in 2003, Texas.

     The Company adopted a definitive plan to sell Universal within one year, as
set forth by guidelines for the accounting treatment of discontinued operations.
The  Company  engaged  an  investment-banking  firm  to  evaluate  and  identify
potential  buyers  for  the  Universal  business  and expected to sell Universal
within  the  one-year time frame from when the Company classified Universal as a
discontinued  operation. The investment banking firm's marketing process focused
upon  selling  the  business  as  a going concern. From June 2000 through August
2000,  sales presentations were delivered to both strategic buyers and financial
buyers. This process did not generate the expected interest level from potential
buyers  that  had been anticipated. The highest offer for the Universal business
was


                                       12

significantly  less  than  the  Company's  expectations.  As  a  result  of  the
difficulties  encountered  in  trying  to  sell  Universal  and the necessity to
complete  the  process  by  December  31,  2000,  it was decided by the Board of
Directors  to  be  in  the Company's and the shareholders' best interest to sell
Universal  for  the  Company's  carrying  value  as  of the close of business on
September  30,  2000 to Universal Deals, Inc. and Universal Odd's-n-End's, Inc.,
both  of  which  are  owned  100%  by  David  and  Sherry Gold, both significant
shareholders  of  99  Cents Only Stores. Mr. Gold is also Chairman and CEO of 99
Cents  Only  Stores.  The  sale  was  effective  as  of the close of business on
September  30,  2000.  The purchase price for Universal was paid in cash and was
equal  to  the  Company's  carrying  book  value  of  the assets of Universal at
September  30,  2000  or  $33.9  million.  The  net assets at September 30, 2000
included  $29.2  million in inventory, net fixed assets of $7.6 million and $0.6
million  of  other  assets. These assets were offset by $3.5 million of accounts
payable,  accrued and other liabilities. In connection with this transaction, 99
Cents  Only Stores provided certain ongoing administrative services to Universal
in  2000  and 2001 pursuant to a service agreement for a management fee of 6% of
Universal  sales  revenues.  During  fiscal  year  2000, the Company recorded an
additional  net  loss  from  discontinued operations of $1.1 million, net of tax
benefit of $0.7 million, for operating losses incurred through the date of sale,
in  excess  of the amounts originally provided in 1999. In the fourth quarter of
2000,  the  Company  received  $1.3 million in management fees under the service
agreement  with  Universal.  The  Company  also  received  $0.4 million in lease
payments  for  rental  of a distribution facility to Universal. During 2001, the
Company  received $3.7 million in fees under the service agreement, $1.4 million
in lease payments and sold $4.7 million in merchandise at a 10% mark-up. In 2003
the Company received $1.5 million in management fees under the service agreement
from  Universal  and  $1.4  million  in  lease  payments. It also purchased $0.4
million  of  closeout inventory from Universal. During 2003 the Company received
$1.4  million  in management fees under the service agreement from Universal and
$1.4  million in lease payments. The service and lease agreements with Universal
ended  as of December 15, 2003 and there are no remaining amounts due to or from
Universal  under  these  agreements.


RESULTS OF OPERATIONS

THREE  MONTHS  ENDED SEPTEMBER 30, 2004 COMPARED TO THREE MONTHS ENDED SEPTEMBER
30, 2003

     NET  SALES:  Net sales increased $27.4 million, or 13.0%, to $238.9 million
for  the  third  quarter of 2004, from $211.5 million in the third quarter 2003.
Retail  sales  increased  $28.5 million, or 14.2%, to $229.1 million in the 2004
period  from  $200.6  million  in the 2003 period. The new stores opened in 2004
contributed  $21.8 million of the increase. Sales from comparable stores were up
0.5%  or  $0.9  million,  with  a  larger  number  of  comparable  stores  sales
transactions  accounting  for this increase. Sales from all other non-comparable
stores  account  for  the  remaining  increase in the retail sales from the same
period  last  year.  Bargain  Wholesale  third  quarter 2004 net sales were $9.9
million versus $11.0 million in the quarter ended September 30, 2003, a decrease
of  9.9%.

     GROSS PROFIT: Gross profit dollars increased approximately $8.2 million, or
9.9%, to $91.1 million in the 2004 period from $82.9 million in the 2003 period.
Overall  gross  profit  margin  was 38.1% in the 2004 period versus 39.2% in the
2003  period. Retail gross margin was 38.9% versus 40.2% in the third quarter of
2003.  Retail  gross  margin was impacted $1.5 million or 0.63% by an additional
shrinkage provision recorded in the third quarter of 2004 over the third quarter
2003.  The  remaining  0.67%  difference in the retail gross margin is primarily
attributed  to  growth in the grocery segment of the sales mix. The retail gross
margin  in  grocery  categories  is  generally  lower than the Company's overall
retail  gross  margin.  The  wholesale gross margin was consistent with the 2003
period.

     The  Company  has engaged a consulting firm to review and document selected
inventory management processes and controls and identify potential controls that
can  assist with control of inventory shrinkage, including those associated with
perishable  products.  The review of the controls and inventory processes in the
warehouse  is  in  process  and  the review of the controls and processes of the
retail  stores  will  begin  in  the  fourth  quarter.

     SELLING,  GENERAL  AND  ADMINISTRATIVE  EXPENSES:  Selling,  general  and
administrative  expenses  increased by $16.9 million, or 29.0%, to $75.4 million
in  the  third  quarter of 2004 from $58.4 million in the third quarter of 2003.
Selling,  general  and administrative expenses in the third quarter of 2004 were
31.5%  of  sales  compared  to  27.6%  in the third quarter of 2003. The Company
provided an additional $4.0 million or 1.7% of sales for its California workers'
compensation  reserve.  Wage  and  benefit costs as a percent of sales increased
0.3%,  due  primarily  to  increases  in  retail  labor;  an additional 0.4% for
professional,  legal  and  audit fees, including Sarbanes Oxley compliance work;
0.4%  for


                                       13

store  delivery costs; 0.6% for retail store rent; and 0.5% for other costs from
the  Texas  stores.

     DEPRECIATION AND AMORTIZATION: Depreciation and amortization increased $2.9
million  due primarily to the addition of 43 stores since September 30, 2003 and
the  addition  of  the  Texas  warehouse  and  the cold storage warehouse in Los
Angeles.

     OPERATING  INCOME:  As  a  result  of  the items discussed above, operating
income was $6.5 million in the 2004 period, a decrease of $11.6 million over the
same period in 2003. Operating margin was 2.7% in the 2004 period versus 8.6% in
the  2003  period.

     OTHER INCOME (EXPENSE): Other income (expense) includes the interest income
on  the  Company's  marketable  securities and interest expense on the Company's
capitalized  leases. The Company recorded investment income of $1.3 million from
its  marketable  securities in both the 2004 and the 2003 periods. Also included
in  the  2003  period  is  $0.4  million  of income under a lease agreement with
Universal  International, Inc., for a distribution facility. The lease agreement
expired  as  of  December  15,  2003.

     PROVISION FOR INCOME TAXES: The provision for income taxes was $3.0 million
in  the  2004  period compared to $7.6 million in the 2003 period. The effective
rate of the provision for income taxes was approximately 39.2% in 2004 and 38.7%
in  2003.  This  rate  variation  results  from  fluctuations  in  the Company's
effective  state  tax  rates,  available  tax  credits  and municipal tax-exempt
interest.

     NET  INCOME: As a result of the items discussed above, net income decreased
$7.4  million,  or 61%, to $4.7 million in the 2004 period from $12.1 million in
the 2003 period. Net income as a percentage of sales was 2.0% in the 2004 period
and  5.7%  in  the  2003  period.

NINE MONTHS ENDED SEPTEMBER 30, 2004 COMPARED TO THE NINE MONTHS ENDED SEPTEMBER
30, 2003

     NET  SALES:  Net sales increased $91.3 million, or 14.8%, to $706.3 million
for  the first nine months of 2004, from $615.0 million in the first nine months
of  2003.  Retail  sales  increased  $94.5 million to $674.8 million in the 2004
period from $580.3 million in the 2003 period. The new stores opened in the 2004
period  contributed  $42.7 million of the increase. Sales from comparable stores
were down 0.6% or $3.1 million, compared to a strong 6.4% increase in comparable
store  sales  performance for the period in the prior year. Sales from all other
non-comparable  stores account for the remaining difference in retail sales from
the  same  period  last  year. Bargain Wholesale sales for the nine months ended
September 30, 2004 were $31.5 million versus $34.7 million in the 2003 period, a
decrease  of  9.2%.

     GROSS  PROFIT:  Gross profit dollars increased approximately $23.5 million,
or  9.6%,  to  $268.6 million in the 2004 period from $245.1 million in the 2003
period. Overall gross profit margin was 38.0% in the 2004 period versus 39.9% in
the  2003  period.  Retail gross margin was 38.9% versus 41.1% in the first nine
months  of  2003.  Year  to  date  retail gross margin was impacted by 1.2% as a
result  of  an $8.2 million inventory shrinkage provision recorded in the second
quarter  of  2004.  The  remaining 1.0% difference in the retail gross margin is
primarily  attributed  to  growth  in  the  grocery segment of the sales mix and
higher  costs of commodities such as eggs and milk intermittently throughout the
first  nine months. The wholesale gross margin percentage is consistent with the
2003  period.

     SELLING,  GENERAL  AND  ADMINISTRATIVE  EXPENSES:  Selling,  general  and
administrative  expenses increased by $55.4 million, or 33.8%, to $219.5 million
in the first nine months of 2004 from $164.0 million in the first nine months of
2003. Selling, general and administrative expenses in the nine month period were
31.1% of sales compared to 26.7% in the first nine months of 2003. The Company's
California  workers'  compensation  expense  increased  costs  by 0.7% of sales.
Transportation  costs  increased  0.5%  of  sales  primarily


                                       14

due  to  fuel  and  transportation  costs.  Professional,  legal and audit fees,
including  Sarbanes  Oxley  compliance work, increased 0.5% of sales, litigation
reserves  increased  0.9%,  rental  costs  increased 0.6%, and labor and benefit
costs  increased 0.7%. The remaining 0.5% is primarily due to decreased leverage
on  other  costs  from  comparably  lower  sales  in  the  Texas  stores.

     DEPRECIATION AND AMORTIZATION: Depreciation and amortization increased $7.6
million  due primarily to the addition of 43 stores since September 30, 2003 and
the  addition  of  the  Texas  warehouse  and  the cold storage warehouse in Los
Angeles.

     OTHER INCOME (EXPENSE): Other income (expense) includes the interest income
on  the  Company's  marketable  securities and interest expense on the Company's
capitalized  leases.  The  Company  recorded  investment  income of $2.7 million
from  its  marketable  securities  in  the first nine months of 2004 compared to
income  of  $2.6 million in the 2003 period. Also included in the 2003 period is
$1.1  million  of  income  under a lease agreement with Universal International,
Inc.,  for  a  distribution facility. The lease agreement expired as of December
15,  2003.

     PROVISION  FOR  INCOME  TAXES:  The  provision  for  income taxes was $10.7
million  in  the  nine  month period ended 2004 compared to $26.2 million in the
2003  period.  The  effective  rate  of  the  provision  for  income  taxes  was
approximately  39.2% in 2004 and 38.7% in 2003. This rate variation results from
fluctuations  in  the  Company's  available tax credits and municipal tax-exempt
interest  and  effective  state  income  tax  rates.

     NET  INCOME: As a result of the items discussed above, net income decreased
$25.0 million to $16.6 million in the 2004 period from $41.5 million in the 2003
period. Net income as a percentage of sales was 2.4% in the 2004 period and 6.8%
in  the  2003  period.


LIQUIDITY AND CAPITAL RESOURCES

     The  Company  has  funded  its operations principally from cash provided by
operations,  and  has  not  generally  relied  upon  other  external  sources of
financing.  The  Company's  capital  requirements are primarily for purchases of
inventory,  expenditures  related  to  new  store  openings  and working capital
requirements  for  new  and  existing  stores.  The  Company  takes advantage of
close-out  and other special-situation opportunities, which frequently result in
large  volume  purchases,  and  as  a consequence, its cash requirements are not
constant  or  predictable  during the year and can be affected by the timing and
size  of  its  purchases.

     Net  cash  provided  by operations during the first nine months of 2004 and
2003  was  $36.4  million  and  $29.5 million, respectively, consisting of $16.6
million and $41.5 million of net income, respectively, adjusted for the non-cash
items  consisting of depreciation and amortization and tax benefit from employee
stock  option  exercises.  Net cash used in working capital and other activities
primarily  reflects  the  Company's increases in inventories of $34.8 million in
2004  and $23.1 million in 2003, net payment of income taxes of $8.9 million and
$15.3  million,  respectively,  in  2004  and 2003, and net increase of accounts
payable and accrued expenses including workers' compensation of $41.0 million in
2004  and  $1.8  million  in  2003.

     Net  cash  provided by investing activities during the first nine months of
2004  was $8.9 million. In the first nine months of 2004, the Company used $43.5
million for the acquisition of property and equipment, and sold $50.8 million of
marketable  securities.  During  the same period in 2003, the Company used $66.4
million for the purchase of property and equipment (including $23.1 million used
for  the  purchase  of  a  distribution center in Houston, Texas), and sold $6.5
million  of  marketable  securities.

     Net  cash used in financing activities in the first nine months of 2004 was
$37.3  million.  The  Company  used $38.2 million for the purchase of its common
stock  and  received  $1.0  million  from  the  exercise  of non-qualified stock
options.  During  the  first nine months of 2003, net cash provided by financing
activities was $24.4 million, which


                                       15

represents  the  proceeds  from the exercise of non-qualified stock options. The
Company does not maintain any credit facilities with any bank.

     The  Company  opened  30  new  stores and closed 2 stores in the first nine
months  of 2004. The Company plans to open a total of 3 new stores in the fourth
quarter  of  2004,  with 2 planned to open in California and one in Arizona. The
Arizona  store  opened  on  October  21,  2004.  The Company has rescheduled its
previously planned opening of several locations, including stores in Texas, that
were  previously  scheduled  to  open in the fourth quarter of 2004 to the first
quarter  of 2005. This represents a smaller percentage increase in the number of
stores than the Company has historically sought to achieve. The reduction in the
previously  planned  number  of store openings during the fourth quarter of 2004
and  fiscal  year 2005 should help allow the Company to concentrate on improving
results  of  operations  and  enhancing management and systems infrastructure to
support  greater  growth  in  future  years.

     The  average  investment  per new store opened in 2004, including leasehold
improvements, furniture, fixtures and equipment, was approximately $0.9 million.
The  Company  does  not capitalize pre-opening expenses. The Company's remaining
cash  needs  for  new store openings are expected to total approximately $5.0 to
$7.0  million  in  2004. This would include some preparatory spending for stores
now  scheduled  to  open  in  the  first  quarter of 2005. The Company's planned
capital  expenditures  in  2004  for  additions  to  fixtures  and  leasehold
improvements  of  existing  stores  and  for  distribution  and  transportation
equipment,  information systems, expansion and replacement are expected to total
approximately  $50.0  million. This does not include a warehouse facility in Los
Angeles  for  which  the  Company  has  exercised its lease purchase option. The
option  to  purchase  this  facility  is  being disputed by the current property
ownership.  The  Company  believes  that  purchase  costs  associated  with this
facility  will  not  occur  in  2004.  The Company intends to fund its liquidity
requirements in 2004 and 2005 out of net cash provided by operations, short-term
investments  and  cash  on  hand.

CONTRACTUAL OBLIGATIONS

     The following table summarizes our consolidated contractual obligations (in
thousands)  as  of  September  30,  2004.



                                              Less                        More
                                              ----                        ----
                                              than      1-3      3-5      than
                                              ----      ---      ---      ----
     Contractual obligations        Total    1 Year    Years    Years   5 Years
                                   --------  -------  -------  -------  -------
                                                         

     Capital lease obligations     $  1,558  $    40  $    80  $   120  $  1,318
     Operating lease obligations    196,675   29,400   59,103   62,913    45,259
     Other long-term liabilities
       reflected on the Company's
       balance sheet                  2,540        -        -        -     2,540

     Total                         $200,773  $29,440  $59,183  $63,033  $ 49,117



LEASE COMMITMENTS

     The  Company  leases  various  facilities under operating leases except for
two,  which  were  classified as capital leases and will expire at various dates
through  2021.  Some  of  the  lease  agreements  contain renewal options and/or
provide  for  scheduled increases or increases based on the Consumer Price Index
or  formulas based on then prevailing market rates. Total minimum lease payments
under each of these lease agreements, including scheduled increases, are charged
to  operations  on a straight-line basis over the life of each respective lease.
Certain leases require the payment of property taxes, maintenance and insurance.
Rental  expense charged to operations for the three-month period ended September
30,  2004  and  2003  were  $10.7 million and $8.3 million, respectively. Rental
expenses  charged  to  operations for the nine-month periods ended September 30,
2004  and  2003  were $31.2 million and $23.3 million, respectively. The Company
typically  seeks  leases with an initial five-year to ten-year term and with one
or  more  five-year  renewal  options.

RISK FACTORS


                                       16

INFLATION MAY AFFECT OUR ABILITY TO SELL MERCHANDISE AT THE 99 CENTS PRICE POINT

     Our  ability to provide quality merchandise for profitable resale at the 99
cents  price  point is subject to certain economic factors, which are beyond our
control,  including inflation. Inflation could have a material adverse effect on
our  business and results of operations, especially given the constraints on our
ability  to  pass  on  any  incremental  costs  due  to price increases or other
factors. We believe that we will be able to respond to ordinary short-term price
increases resulting from inflationary pressures by adjusting the number of items
sold  at  the 99 cent price point (e.g., two items for 99 cents instead of three
items  for 99 cents), by reducing product sizes and by changing our selection of
merchandise.  Nevertheless,  a  sustained  trend  of  significantly  increased
inflationary pressure could require us to abandon our 99 cent price point, which
could  have a material adverse effect on our business and results of operations.
Recently  the  Company has encountered inflationary pressure that has negatively
impacted the cost and corresponding margins of certain of its products. See also
"We  are  vulnerable  to uncertain economic factors, changes in the minimum wage
and,  workers' compensation and healthcare costs" for a discussion of additional
risks  attendant  to  inflationary  conditions.

WE DEPEND MAINLY ON NEW STORE OPENINGS FOR FUTURE GROWTH

     Our  ability  to  generate  growth  in  sales  and operating income depends
largely  on  our  ability to successfully open and operate new stores outside of
our  traditional  core  market  of  Southern  California  and to manage a larger
business  profitably.  Our  strategy  depends  on  many  factors,  including our
ability  to  identify  suitable  markets and sites for our new stores, negotiate
leases  with  acceptable  terms,  refurbish stores, successfully compete against
local  competition, upgrade our financial and management information systems and
controls  and  manage  our  operating  expenses. In addition, we must be able to
continue  to  hire,  train,  motivate  and  retain  competent managers and store
personnel  at  further  distances from the Company's headquarters. Many of these
factors  are  beyond our control. As a result, we cannot assure you that we will
be  able  to  achieve  our  expansion  goals.  Any  failure by us to achieve our
expansion  goals  on  a  timely  basis, obtain acceptance in markets in which we
currently  have  limited or no presence, attract and retain management and other
qualified  personnel,  appropriately  upgrade  our  financial  and  management
information  systems  and  controls or manage operating expenses could adversely
affect  our  future  operating  results  and our ability to execute our business
strategy.

     A  variety  of factors, including store location, store size, rental terms,
competition,  the  level  of  store  sales  and the level of initial advertising
influence  if  and  when  a  store becomes profitable. Assuming that our planned
expansion  occurs  as anticipated, our store base will include a relatively high
proportion  of  stores with relatively short operating histories. Our new stores
may  not  achieve  the  sales per saleable square foot and store-level operating
margins  historically  achieved at our stores. If our new stores on average fail
to achieve these results, our planned expansion could produce a further decrease
in our overall sales per saleable square foot and store-level operating margins.
Increases  in  the level of advertising and pre-opening expenses associated with
the  opening  of new stores could also contribute to a decrease in our operating
margins.  The  opening  of  new stores in existing and in new markets has in the
past  and  may  in  the  future  be  less  profitable  than in its core Southern
California  market and/or may reduce retail sales of existing stores, negatively
affecting  comparable  store  sales.

OUR OPERATIONS ARE CONCENTRATED IN CALIFORNIA

     As  of  September 30, 2004, all but 62 of our 217, 99 Cents Only Stores are
located  in  California (we operate 11 stores in Las Vegas, Nevada, 18 stores in
Arizona  and  33  stores  in  Texas).  We  expect  that we will continue to open
additional  stores  in California, as well as in Nevada, Arizona and Texas.  For
the  foreseeable  future, our results of operations and financial condition will
depend  in  significant  part  upon  trends in the California economy. If retail
spending  declines  due  to an economic slow-down or recession in California, we
cannot assure you that our operations will not be negatively impacted.

     In addition, California historically has been vulnerable to certain natural
disasters  and  other  risks,  such  as  earthquakes,  fires,  floods  and civil
disturbance.  At  times,  these  events  have disrupted the local economy. These
events  could  also  pose physical risks to our properties.  California has also
historically  enacted  minimum  wages  that  exceed  federal  standards,  and it
typically  has  other  regulatory  requirements  making  litigation and workers'
compensation  claims  more  prevalent  and  costly.


                                       17

WE COULD EXPERIENCE DISRUPTIONS IN RECEIVING AND DISTRIBUTION

     Our  success  depends upon whether our receiving and shipment schedules are
organized  and  well  managed.  As  we  continue to grow, we may face unexpected
demands  on  our  warehouse  operations,  as  well  as unexpected demands on our
transportation  network,  which could cause delays in delivery of merchandise to
or  from  our  warehouses  and/or  to  our  stores. Such demands and delays have
recently  occurred  at  the  Company's  distribution  center  in  Los  Angeles.
Collective  bargaining  efforts  relative to discussions with representatives of
truck drivers employed at the Los Angeles distribution center could give rise to
labor  unrest. A fire, earthquake or other disaster at our warehouses could also
hurt  our  business, financial condition and results of operations, particularly
because  much  of  our merchandise consists of closeouts and other irreplaceable
products.  Although  we  maintain  standard  property  and business interruption
insurance, we do not have earthquake insurance on our properties.

WE COULD BE EXPOSED TO PRODUCT LIABILITY CLAIMS

     Although  we  try  to  limit  our  risk  of  exposure  to potential product
liability  claims, we purchase many products on a close out basis, some of which
are  of  an  unknown  origin  and/or  manufactured  or  distributed  by overseas
entities.  The  closeout  nature of many of our products precludes or limits our
opportunity to conduct diligence as to these products. While we maintain general
insurance coverage and seek to be listed as an additional insured by our product
vendors,  this may not always occur and may not provide full coverage in certain
instances.  This  could  result  in  a  loss.

WE  DEPEND  UPON  OUR  RELATIONSHIPS  WITH OUR SUPPLIERS AND THE AVAILABILITY OF
CLOSE-OUT  AND  SPECIAL-SITUATION  MERCHANDISE

     Our  success  depends  in  large part on our ability to locate and purchase
quality  close-out  and special-situation merchandise at attractive prices. This
helps  us  maintain  a  mix  of name-brand and other merchandise at the 99 cents
price  point.  We  cannot  be  certain that such merchandise will continue to be
available  in  the  future  at  a  price that will be consistent with historical
costs.  Further,  we  may  not  be  able  to  find  and  purchase merchandise in
quantities  necessary  to  accommodate  our  growth. Additionally, our suppliers
sometimes  restrict  the  advertising,  promotion  and method of distribution of
their  merchandise. These restrictions in turn may make it more difficult for us
to  quickly  sell  these  items  from  our  inventory.  Although  we believe our
relationships  with  our suppliers are good, we do not have long-term agreements
with  any  supplier.  As  a  result,  we  must  continuously  seek  out  buying
opportunities  from  our  existing  suppliers  and  from  new  sources. There is
increasing  competition  for  these  opportunities  with  other  wholesalers and
retailers,  discount and deep-discount chains, mass merchandisers, food markets,
drug chains, club stores and various other companies and individuals as the deep
discount  retail  segment continues to expand outside and within existing retail
channels.  Although  we  do not depend on any single supplier and believe we can
successfully  compete  in  seeking  out  new  suppliers,  a  disruption  in  the
availability of merchandise at attractive prices could impair our business.

WE PURCHASE IN LARGE VOLUMES AND OUR INVENTORY IS HIGHLY CONCENTRATED

     To obtain inventory at attractive prices, we take advantage of large volume
purchases,  close-outs  and other special situations. As a result, our inventory
levels  are generally higher than other discount retailers and from time to time
this can result in an over capacity situation in our warehouses and place stress
on  the Company's warehouse and distribution operations. Our store and warehouse
inventory  approximated  $142.2 million and $107.4 million at September 30, 2004
and  December  31, 2003, respectively. We periodically review the net realizable
value  of  our  inventory  and  make  adjustments  to  its  carrying  value when
appropriate.  The  current  carrying  value of our inventory reflects our belief
that  we  will realize the net values recorded on our balance sheet. However, we
may  not be able to do so. If we sell large portions of our inventory at amounts
less  than  their  carrying  value or if we write down or otherwise dispose of a
significant  part  of  our inventory, our cost of sales, gross profit, operating
income and net income could suffer greatly during the period in which such event
or  events  occur.  Margins could also be negatively affected should the grocery
category  sales  continue to expand in importance and become a larger percentage
of  total  sales  in  the  future.


                                       18

WE FACE STRONG COMPETITION

     We  compete  in  both  the acquisition of inventory and sale of merchandise
with  other  wholesalers,  discount and deep-discount stores, single price point
merchandisers,  mass  merchandisers,  food markets, drug chains, club stores and
other  retailers.  In the future, new companies may also enter the deep-discount
retail  industry. Additionally, we currently face increasing competition for the
purchase  of  quality close-out and other special-situation merchandise. Some of
our  competitors have substantially greater financial resources and buying power
than  we  do,  as  well  as  nationwide  name-recognition  and organization. Our
capability  to  compete  will  depend  on  many factors including our ability to
successfully  purchase  and  resell  merchandise  at  lower  prices  than  our
competitors.  We  cannot assure you that we will be able to compete successfully
against  our  current  and  future  competitors.

WE ARE VULNERABLE TO UNCERTAIN ECONOMIC FACTORS, CHANGES IN THE MINIMUM WAGE AND
WORKERS'  COMPENSATION  AND  HEALTHCARE  COSTS

     Our  ability  to  provide  quality  merchandise at our 99 cents price point
could  be hindered by certain economic factors beyond our control, including but
not  limited  to:

- -    increases in inflation;
- -    increases in operating costs;
- -    increases in employee health benefits costs;
- -    increases in workers' compensation benefits;
- -    increases in minimum and prevailing wage levels;
- -    increases in legal costs, fees and payments;
- -    increases in government regulatory compliance costs;
- -    decreases in consumer confidence levels;
- -    increases in fuel costs;
- -    increases in unionization; and
- -    increases in a trend of superstores selling products competitive with ours.

     Our  self-insured  workers'  compensation  reserves  may  increase based on
actuarial  reviews,  and  we  may  increase  our  reserves  in response to those
reviews.

WE FACE RISKS ASSOCIATED WITH INTERNATIONAL SALES AND PURCHASES

     Although  international  sales  historically have not been important to our
overall net sales, some of the inventory we purchase is manufactured outside the
United  States.  There  are  many  risks  associated  with  doing  business
internationally. Our international transactions may be subject to risks such as:

- -    political instability;
- -    currency fluctuations;
- -    lack  of  knowledge  by  foreign manufactures of US and California product,
     content,  packaging  and  other  laws,  rules  and  regulations;
- -    exchange rate controls;
- -    changes in import and export regulations; and
- -    changes in tariff and freight rates.

     The  United  States and other countries have also proposed various forms of
protectionist  trade  legislation.  Any  resulting  changes  in  current  tariff
structures or other trade policies could lead to fewer purchases of our products
and  could  adversely  affect  our  international  operations.

WE COULD ENCOUNTER RISKS RELATED TO TRANSACTIONS WITH OUR AFFILIATES

     We currently lease 13 of our 99 Cents Only Stores and a parking lot for one
of  these  stores  from  certain members of our principal shareholders and their
affiliates. Our annual rental expense for these facilities totaled approximately
$2.3  and  $2.2  million  in  each  of  2002  and  2003. In addition, one of our
directors, Ben Schwartz, is a trustee of a trust that owns a property on which a
single  99 Cents Only Store is located. We believe that our lease terms are just
as  favorable  to  us as they would be for an unrelated party. Under our current
policy,  we enter into real estate transactions with our affiliates only for the
renewal  or  modification of existing leases and on occasions where we determine
that  such  transactions  are  in  our best interests. Moreover, the independent
members  of  our  Board  of  Directors  must unanimously approve all real estate
transactions  between  the  Company and our affiliates. They must also determine
that  such  transactions are equivalent to a negotiated arm's-length transaction
with  a  third party. We cannot guarantee that we will reach agreements with the
Gold  family  on  renewal  terms  for  the  properties  we  currently


                                       19

lease from them. Also, even if we agree to such terms, we cannot be certain that
our  independent directors will approve them. If we fail to renew one or more of
these  leases,  we could be forced to relocate or close the leased store(s). Any
relocations  or closures we experience will be costly and could adversely affect
our  business.

WE  RELY  HEAVILY  ON  OUR  MANAGEMENT  TEAM,  AND  WE  ARE TRANSITIONING TO NEW
LEADERSHIP

     David  Gold  has  announced  his resignation as our Chief Executive Officer
effective  December  31,  2004, after which point he plans to remain active with
the  Company  as  Chairman  of  the  Company's  Board  of  Directors.  This is a
substantial change for our Company, because since its commencement of operations
through  the  present  time,  David  Gold has served as Chief Executive Officer.
Beginning  January  1,  2005,  Eric Schiffer, our current President, will become
Chief  Executive  Officer,  and  he may establish a new and different management
style.  In  addition,  Howard Gold, who for many years has been in charge of the
Company's  distribution operations, is moving over to the newly created position
of Executive Vice President of Special Projects. Distribution will now report to
Mike  Zelkind  our  recently  hired Executive Vice President of Supply Chain and
Merchandising.  Mike  Zelkind, formerly a Vice President of Inventory Management
and  Supply  Chain  Systems for a division of ConAgra Foods, will be responsible
for  purchasing as well as receiving, warehousing, distribution and other supply
chain  functions. This, too, could result in a change in management style.  Jeff
Gold  will  take  on  broader  duties as President and Chief Operating Offer, in
charge  of the Company's retail operations.  These are very significant changes,
and  will be implemented within a period of less than three months.  The Company
believes  these  changes  will  have a positive impact on the Company, but these
executives  are  untested  in  these  new  positions,  and  their success is not
assured.  We also rely on the continued service of our other executive officers,
officers  and  key managers. We have not entered into employment agreements with
any of our officers or executive officers and we do not maintain key person life
insurance  on  them.  Our future success will depend on our ability to identify,
attract,  hire,  train,  retain  and  motivate  other  highly skilled management
personnel.  Competition  for  such  personnel  is  intense,  and  we  may  not
successfully  attract,  assimilate  or retain sufficiently qualified candidates.

OUR  OPERATING  RESULTS  MAY  FLUCTUATE  AND  MAY BE AFFECTED BY SEASONAL BUYING
PATTERNS

     Historically,  our  highest  net  sales  and operating income have occurred
during  the  fourth  quarter, which includes the Christmas and Halloween selling
seasons.  During  2002  and  2003,  we  generated approximately 29.5% and 28.7%,
respectively,  of our net sales and approximately 32.7% and 26.6%, respectively,
of  our  operating  income  during  the  fourth  quarter.  If for any reason the
Company's net sales were to fall below norms during the fourth quarter, it could
have an adverse impact on our profitability and impair our results of operations
for  the entire year. Transportation scheduling, warehouse capacity constraints,
labor  disruptions,  adverse  weather conditions or other disruptions during the
peak  holiday  season  could also affect our net sales and profitability for the
year.

     In  addition  to  seasonality,  many other factors may cause our results of
operations  to vary significantly from quarter to quarter. Some of these factors
are  beyond  our  control.  These  factors  include:

- -    the number and location of new stores and timing of new store openings;
- -    the  level  of  advertising  and  pre-opening  expenses associated with new
     stores;
- -    the integration of new stores into our operations;
- -    general economic health of the deep-discount retail industry;
- -    changes in the mix of products sold;
- -    increases in fuel and shipping costs;
- -    ability to successfully manage our inventory levels;
- -    changes in our personnel;
- -    expansion  by  competitors  into  geographic markets in which they have not
     historically  had  a  strong  presence  in;
- -    fluctuations in the amount of consumer spending; and
- -    the  amount and timing of operating costs and capital expenditures relating
     to  the  growth  of  our  business  and  the Company's ability to uniformly
     capture  such  costs.

WE ARE SUBJECT TO ENVIRONMENTAL REGULATIONS

     Under  various federal, state and local environmental laws and regulations,
current  or  previous  owners  or  occupants  of  property  may  face  liability
associated  with  hazardous  substances. These laws and regulations often impose
liability  without  regard  to fault. As of September 30, 2004, we own 32 stores
and  have  an  ownership interest in 3 other operating stores. We also own three
distribution  facilities  and own five properties for


                                       20

future  stores  (including  2  parcels  of  land in California, and 1 in each of
Arizona  and  Texas)  and  a  warehouse  in  Minnesota.  In the future we may be
required  to  incur  substantial  costs  for  preventive  or  remedial  measures
associated  with  hazardous  materials.  We  have  several  storage tanks at our
warehouse  facilities,  including:  an  aboveground  and  an  underground diesel
storage  tank  at our main Southern California warehouse; ammonia storage at our
Southern  California  cold storage facility and our Texas warehouse; aboveground
diesel storage tanks at our Texas warehouse; an aboveground propane storage tank
at  our  main  Southern  California  warehouse  and  an aboveground propane tank
located  at  the  warehouse the Company owns in Egan Minnesota. Although we have
not  been  notified of, and are not aware of, any material current environmental
liability,  claim  or non-compliance, we could incur costs in the future related
to  our  owned  properties,  leased properties, storage tanks, or other business
properties  and  or  activities.  In  the  ordinary  course  of our business, we
sometimes  handle  or  dispose  of  commonplace  household  products  that  are
classified  as  hazardous  materials  under  various  environmental  laws  and
regulations.  We  have  adopted  policies regarding the handling and disposal of
these products, and we train our employees on how to handle and dispose of them,
but  we  cannot  be  assured  that  our  policies  and training are consistently
followed, nor that they will successfully help us avoid potential liabilities or
violations  of  these  environmental  laws and regulations in the future even if
consistently  followed.


ANTI-TAKEOVER  EFFECT;  CONCENTRATION  OF OWNERSHIP BY OUR EXISTING OFFICERS AND
PRINCIPAL  STOCKHOLDERS

     In  addition  to some governing provisions in our Articles of Incorporation
and Bylaws, we are also subject to certain California laws and regulations which
could  delay,  discourage  or prevent others from initiating a potential merger,
takeover  or other change in our control, even if such actions would benefit our
shareholders  and  us.  Moreover  David  Gold,  our Chairman and Chief Executive
Officer,  and  members  of  his immediate family and certain of their affiliates
beneficially  own  as  of  September  30,  2004,  22,736,242  or 32.7% of shares
outstanding.  As  a  result, they have the ability to influence our policies and
matters  requiring  the  vote of our shareholders, including the election of our
directors and other corporate action, and potentially to prevent a change in our
control.  This  could  adversely affect the voting and other rights of our other
shareholders  and  could  depress  the  market  price  of  our  common  stock.


OUR STOCK PRICE COULD FLUCTUATE WIDELY

     Trading  prices  for  our common stock could fluctuate significantly due to
many  factors,  including:

- -    the depth of the market for our common stock;
- -    changes  in  expectations  of  our  future financial performance, including
     financial  estimates  by  securities  analysts  and  investors;
- -    variations in our operating results;
- -    conditions  or  trends  in  our  industry  or  industries  of  any  of  our
     significant  vendors  or  other  stakeholders;
- -    the conditions of the market generally;
- -    additions or departures of key personnel;
- -    future sales of our common stock;
- -    government regulation affecting our business;
- -    increased competition;
- -    consolidation of consumer product companies;
- -    municipal regulation of "Dollar" stores;
- -    future  determinations  of  compliance or noncompliance with Sarbanes Oxley
     and  related  requirements;  and
- -    other risk factors as disclosed herein.


ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

     The  Company  is  exposed  to  interest  rate  risk  for its investments in
marketable  securities. At September 30, 2004, the Company had $147.6 million in
marketable securities maturing at various dates through June 2018. The Company's
investments  are  comprised  primarily of investment grade federal and municipal
bonds  and  commercial  paper.  The  Company  generally  holds investments until
maturity.  The  Company  does  not  enter  into  any  interest  rate  hedging
transactions.


                                       21

Any  premium  or  discount  recognized  upon  the  purchase  of an investment is
amortized over the term of the investment. At September 30, 2004, the fair value
of  investments  approximated  the  carrying  value.


ITEM 4. CONTROLS AND PROCEDURES

EVALUATION OF DISCLOSURE CONTROLS AND PROCEDURES

     An  evaluation  was  performed  under  the  supervision  and  with  the
participation  of  our  management,  including  David  Gold (our Chief Executive
Officer)  and  Andrew Farina (our Chief Financial Officer), of the effectiveness
of  the  design  and  operation  of our disclosure controls and procedures as of
September  30, 2004. Based on that evaluation, Mr. Gold and Mr. Farina concluded
that,  subject  to  the  limitations  noted  herein, our disclosure controls and
procedures  are  effective in ensuring that information required to be disclosed
by  the Company in reports it files or submits under the Securities Exchange Act
of  1934,  as  amended,  is  recorded,  processed,  summarized  and  reported as
specified in the rules and forms of the Securities Exchange Commission.

     Our  management,  including our Chief Executive Officer and Chief Financial
Officer,  does not expect that our disclosure controls and internal control over
financial  reporting  will  prevent  all  error  and fraud. A control system, no
matter  how  well  conceived  and  operated,  can  provide  only reasonable, not
absolute,  assurance  that  the  objectives  of  the  control system can be met.
Further,  the  design  of  a control system must reflect the fact that there are
resource  constraints,  and the benefits of controls must be considered relative
to  their  costs.  No evaluation of controls can provide absolute assurance that
all  control issues and instances of fraud, if any, within the Company have been
detected.  These  inherent  limitations  include the realities that judgments in
decision-making  can  be faulty, and that breakdowns can occur because of simple
error  or  mistake. Additionally, controls can be circumvented by the individual
acts  of  some  persons,  by  collusion  of two or more people, or by management
override  of  the  control.


CHANGES IN INTERNAL CONTROLS AND FINANCIAL REPORTING PROCEDURES

     As  previously  announced  on  June  11, 2004, during the second quarter of
fiscal  2004  and  in  connection  with  physical  counts  of  our  retail store
inventories  performed  by  an  outside  service  and  our  inventory  control
department,  as  well as a review of related inventory accounting processes, the
Company's  management  determined  that it was appropriate to make an additional
shrinkage  provision  of $8.2 million. We believe this may indicate a deficiency
in  our  internal  controls  and processes, relating to inventory management and
reporting.

     We  are  currently working on implementing changes to our internal controls
to  address  identified  weaknesses.  In  late  June  2004,  we hired an outside
consulting firm to review and document selected inventory processes and controls
and  identify  potential  weaknesses  to  assist  with  the control of inventory
shrinkage, including those associated with perishable products. We plan to adopt
updated policies in the fourth quarter of 2004 to tighten procedures relating to
the  transfer  and  receipt  of  inventory.

     We are currently evaluating the preliminary results of the initial phase of
the  consultant's  report.  We  have  taken a complete physical inventory of our
warehouses  and have begun the initial implementation of the receiving module of
"HighJump"  Software's  "Warehouse  Advantage"  supply  chain  software  system.
Implementation of the system is expected to take approximately fifteen months to
complete. We have created and filled the position of Executive Vice President of
Supply  Chain  and Merchandising to oversee all aspects of purchasing, inventory
control,  distribution  and  merchandising. We have also initiated procedures to
enforce  recording  of  inventory  movements  at  our stores, including damages,
spoilage  and inter-store transfers. In addition, further security measures have
been  taken  to improve the verification of trailer security seals for shipments
to  the  stores. As previously announced, we leased an additional 200,000 square
feet of warehouse storage space in July 2004 to help alleviate the congestion in
our  main  distribution  facility  in  Los  Angeles.

     During the period covered by this quarterly report, as part of the physical
inventory  reconciliation  and  monthly  closing  processes,  we  identified and
corrected  significant  deficiencies  in  certain  of our procedures surrounding
accounts  payable  and  inventory  cut-off  and the accumulation and tracking of
construction  in  progress.

     Other  than  the matters discussed above, there have been no changes in our
internal  controls  over  financial  reporting  in  the  period  covered by this
quarterly  report  that  have  materially  affected, or are reasonably likely to
materially  affect,  our  internal  control  over  financial  reporting.


                                       22

SPECIAL NOTE REGARDING FORWARD-LOOKING INFORMATION

     This  report  on  Form  10-Q  contains  statements  that  constitute
"forward-looking statements" within the meaning of Section 21E of the Securities
Exchange  Act  and  Section  27A  of  the  Securities  Act.  The words "expect",
"estimate",  "anticipate",  "predict",  "believe"  and  similar  expressions and
variations  thereof  are  intended  to identify forward-looking statements. Such
statements  appear  in  a number of places in this filing and include statements
regarding the intent, belief or current expectations of 99 Cents Only Stores and
its  directors  or  officers  with  respect  to,  among other things, (a) trends
affecting  the  financial  condition or results of operations of the Company and
(b)  the  business and growth strategies of the Company. The shareholders of the
Company  are  cautioned  not  to  put  undue  reliance  on  such forward-looking
statements.  Such  forward-looking  statements  are  not  guarantees  of  future
performance  and  involve risks and uncertainties, and actual results may differ
materially  from  those projected in this Report, for the reasons, among others,
discussed  in  "Management's  Discussion and Analysis of Financial Condition and
Results  of Operations" (including, without limitation, the section titled "Risk
Factors").  The  Company  undertakes  no  obligation  to  publicly  revise these
forward-looking  statements  to reflect events or circumstances that arise after
the  date  hereof. Readers should carefully review the risk factors described in
this  Form 10-Q and other documents the Company files from time to time with the
Securities  and  Exchange  Commission,  including the Company's Annual Report on
Form 10-K for the fiscal year ended December 31, 2003.


PART II OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

     In  view  of  the  inherent  difficulty  of predicting the outcome of legal
matters of the nature identified below, the Company cannot state with confidence
what  the eventual outcome of these matters will be. Based on current knowledge,
these  matters  are  not presently expected to have a material adverse effect on
the  Company's  financial condition or liquidity, but each could have a material
adverse  effect on the Company's results of operations for the accounting period
or  periods  in  which  they  might  be  resolved.

     Gillette Company vs. 99 Cents Only Stores (Los Angeles Superior Court). The
trial in the lawsuit filed by the Gillette Company against 99 Cents Only Stores,
arising  out  of  a  dispute  over  the interpretation of a contract between the
parties, has concluded. Gillette was suing for breach of contract, alleging that
the  Company  owes  Gillette  an  additional principal sum of approximately $2.1
million  (apart from the approximately $1 million already paid to Gillette), and
the  Company  cross-complained  against  Gillette,  alleging breach of contract,
fraud  and  unfair business acts. The jury's verdict resulted in a net liability
to  the  Company  of  the  principal  sum  of approximately $0.3 million, a $0.5
million verdict for Gillette on its complaint and a $0.2 million verdict for the
Company  on  its  cross  complaint. In post trial motions, the court vacated and
ordered a new trial as to the $0.5 million verdict for Gillette on its complaint
and  dismissed  the $0.2 million verdict for the Company on its cross complaint.
Both parties have appealed from these post trial rulings.

     Melgoza  vs. 99 Cents Only Stores (Los Angeles Superior Court); Ramirez vs.
99  Cents  Only Stores (Los Angeles Superior Court).  On May 7, 2003, Melgoza, a
former  Store  Manager,  filed  a putative class action on behalf of himself and
others  similarly  situated.  The  suit  alleges  that  the  Company  improperly
classified  Store  Managers  in  the  Company's California stores as exempt from
overtime  requirements  as  well  as  meal/rest  periods and other wage and hour
requirements  imposed  by  California  law.  Each  store typically has one Store
Manager  and  two  or three Assistant Store Managers. Pursuant to the California
Labor  Code,  the  suit seeks to recover unpaid overtime compensation, penalties
for  failure to provide meal and rest periods, waiting time penalties for former
employees,  interest,  attorney fees, and costs. The suit also charges, pursuant
to  California's  Business  and Professions Code section 17200, that the Company
engaged in unfair business practices by failing to make such payments, and seeks
payment  of all such wages (in the form of restitution) for the four-year period
preceding  the filing of the case through the present. On June 9, 2004, Ramirez,
a  former  Assistant  Manager who is represented by the same counsel as Melgoza,
filed  a  putative  class  action complaint that makes the same allegations with
respect to current and former Assistant Managers at our stores that are named in
the  Melgoza  action  with respect to our current and former Store Managers. The


                                       23

Ramirez  complaint  also  added claims for additional penalties on behalf of all
purported  class  members  under  California's  new  Labor Code Private Attorney
General  Act  of  2004.  On October 8, 2004, the Court issued an Order providing
tentative  approval  of  the  settlement  agreement previously executed in these
actions,  and ordered a December 20, 2004 hearing date, on an order of permanent
approval.  The Company provided a reserve of $6.0 million for this matter in the
quarter  ended  March  31,  2004.

     Galvez  and  Zaidi v. 99 Cents Only Stores (Los Angeles Superior Court). On
August  9,  2004,  Galvez  and  Zaidi  filed  a  putative  class  action  making
substantially  the  same allegations as were made in the Melgoza complaint, plus
an  additional  claim  for unreimbursed mileage. The Company intends to demur to
this  new action. This matter has been deemed related to the Melgoza and Ramirez
cases and has been stayed pending the conclusion of those cases.

     Ortiz  and  Perese  vs. 99 Cents Only Stores (U.S. District Court, Southern
District  of  Texas).  On  July  23,  2004,  the  plaintiffs  filed  a  putative
collective action under the federal Fair Labor Standards Act alleging that Store
Managers and Assistant Managers in the Company's Arizona, California, Nevada and
Texas  stores  were  misclassified  as  exempt  employees  under federal law and
seeking to recover allegedly unpaid overtime wages for these employees.

     On  June  15,  2004,  David  Harkness filed a class action suit against the
Company  and  certain  of  its  executive officers in the United States District
Court  for  the Central District of California. Harkness, who seeks to represent
all who purchased shares of the Company's common stock between March 11 and June
10,  2004,  alleges that the Company's public statements during the class period
violated  the  Securities Exchange Act of 1934 by failing adequately to describe
various  aspects  of  the  Company's  operations  and  prospects.  Two  other
plaintiffs,  Ralph Schwartz and Samuel Toovy, filed complaints in the same court
on  June  24  and  July  2,  2004,  respectively,  making substantially the same
allegations  against  the  same  defendants  and  seeking  to represent the same
putative  class.  On  June  16, 2004, another alleged shareholder, Paul Doherty,
filed  a  shareholder  derivative  suit  in  Los  Angeles County Superior Court,
repeating  the  allegations of the Harkness complaint and demanding, purportedly
on  behalf  of  the  Company,  damages  and  other relief against certain of the
Company's executive officers and directors for alleged breaches of fiduciary and
other  duties.


ITEM 2.    CHANGES IN SECURITIES, USE OF PROCEEDS AND ISSUER PURCHASES OF EQUITY
SECURITIES


The  table  below  sets forth information with respect to our repurchases of our
common  stock  during  the  three  months  ended  September  30,  2004.




                                            Total Number of
                                            ---------------
                                                 Shares
                         (1)                     ------
                        Total     Average     Purchased as
                        -----     -------     ------------
                      Number of    Price    Part of Publicly   Maximum Number of Shares
                      ---------    -----    ----------------   ------------------------
                        Shares      per    Announced Plans or  that May Yet Be Purchased
                        ------      ---    ------------------  -------------------------
         Month        Purchased    Share        Programs           Under the Program
     ---------------  ----------  -------  ------------------  -------------------------
                                                   
       July 2004
      (7/01/04 to
        7/31/04)       604,800     14.80        604,800                 425,200

      August 2004
      (8/01/04 to                  13.07         19,400                 405,800
        8/31/04)        19,400

     September 2004
      (9/01/04 to
        9/30/04)          __        __             __                   405,800
<FN>

(1)  On  May 14, 2004, we announced that our Board of Directors had approved the
repurchase  of  up  to  3,000,000  shares  of  our common stock. The shares were
authorized  to  be  purchased,


                                       24

from  time  to  time,  in  open  market  transactions  or  privately  negotiated
transactions  over  a  period  ending on May 31, 2005. The repurchase program is
being  effected  from time to time, based on our evaluation of market conditions
and  other  factors.  The Company has used and plans to continue to use existing
cash  to  fund  the  repurchases. All of the shares repurchased during the three
months  ended  September  30,  2004  were  purchased in open market transactions
through  this  program.



ITEM  3.    DEFAULTS  UPON  SENIOR  SECURITIES
                 None

ITEM  4.    SUBMISSION  OF  MATTERS  TO  A  VOTE  OF  SECURITIES  HOLDERS
                 None

ITEM  5.    OTHER  INFORMATION
                 None

ITEM  6.    EXHIBITS

                         31.1  Certification of Chief Executive Officer pursuant
                    to  Section  302  of  the  Sarbanes-Oxley  Act  of  2002.

                         31.2  Certification of Chief Financial Officer pursuant
                    to  Section  302  of  the  Sarbanes-Oxley  Act  of  2002.

                         32.1  Certification of Chief Executive Officer pursuant
                    to  Section  906  of  the  Sarbanes-Oxley  Act  of  2002.

                         32.2  Certification of Chief Financial Officer pursuant
                    to  Section  906  of  the  Sarbanes-Oxley  Act  of  2002.


                                       25

                                    SIGNATURE


Pursuant  to  the  requirements  of  the  Securities  Exchange  Act of 1934, the
registrant  has  duly  caused  this  report  to  be  signed on its behalf by the
undersigned  thereto  duly  authorized.


                                        99 CENTS ONLY STORES
Date:  November 15, 2004                        /s/  Andrew  Farina
                                                -------------------


                                        Andrew Farina
                                        Chief Financial Officer
                                        (Duly Authorized Officer)


                                       26